| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 980.45M | ¥ 716.91M | ¥ 533.88M | ¥ 354.56M | ¥ 253.54M |
| Gross Profit | ¥ 761.52M | ¥ 506.03M | ¥ 391.75M | ¥ 247.44M | ¥ 166.99M |
| Operating Income | ¥ 164.37M | ¥ -270.29M | ¥ -530.44M | ¥ -505.82M | ¥ -358.43M |
| EBITDA | ¥ 303.80M | ¥ -97.87M | ¥ -465.86M | ¥ -378.12M | ¥ -328.64M |
| Net Income | ¥ 33.54M | ¥ -382.95M | ¥ -602.16M | ¥ -545.58M | ¥ -542.97M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 381.18M | ¥ 408.09M | ¥ 611.27M | ¥ 566.45M | ¥ 957.41M |
| Total Assets | ¥ 2.42B | ¥ 2.45B | ¥ 2.80B | ¥ 2.30B | ¥ 2.33B |
| Total Debt | ¥ 570.28M | ¥ 544.11M | ¥ 415.28M | ¥ 89.80M | ¥ 463.80M |
| Net Debt | ¥ 189.09M | ¥ 144.51M | ¥ -187.79M | ¥ 71.91M | ¥ -286.25M |
| Total Liabilities | ¥ 1.58B | ¥ 1.66B | ¥ 1.65B | ¥ 1.05B | ¥ 868.28M |
| Stockholders' Equity | ¥ 834.06M | ¥ 785.89M | ¥ 1.15B | ¥ 1.25B | ¥ 1.45B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 174.12M | ¥ -203.26M | ¥ -543.94M | ¥ -564.45M | ¥ -531.73M |
| Operating Cash Flow | ¥ 211.25M | ¥ -76.65M | ¥ -303.27M | ¥ -365.78M | ¥ -225.31M |
| Investing Cash Flow | ¥ -137.12M | ¥ -100.28M | ¥ -153.74M | ¥ -84.13M | ¥ -188.18M |
| Financing Cash Flow | ¥ -92.03M | ¥ -37.82M | ¥ 587.20M | ¥ 219.44M | ¥ 868.44M |